Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Rental property for sale in Hephzibah at 4212 Cap Chat St, Hephzibah, GA, 30815 generates $1,401/mo in rent and, after a $661/mo payment, leaves $579/mo in cash flow. Total monthly income is $1,401/mo, and annual cash flow is $6,949/yr on $44,753 invested. Return on cash invested sits at 35.44% in year one, and rental yield is 12.45% on a $135,000 entry. Equity gained on principal adds $871/yr, while 5% annual appreciation builds toward $37,298 over five years. Five-year ROI reaches 186.09% and total cumulative return in cash sums $83,281. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,401/mo property income rather than buyer’s personal income.
Single Family
Built in 1980
N/A lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 30815, Hephzibah, GA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 15,855 (100%) |
| Owner Occupied HU | 10,842 (68.4%) |
| Renter Occupied HU | 3,822 (24.1%) |
| Vacant Housing Units | 1,191 ( 7.5%) |
| Median Home Value | $222,576 |
| Average Home Value | $235,703 |
Residential
16,223
Single Family
16,109
Multi-Family
114
Businesses
445
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Paul Baker • Keller Williams Realty Augusta
Mls Name: REALTORS of Greater Augusta
Mls ID: #545683
